Final Group IV Paper 17 : CORPORATE FINANCIAL REPORTING (SYLLABUS 2016)

Final Group IV Paper 17 : CORPORATE FINANCIAL REPORTING (SYLLABUS 2016) Objectives 1. Multiple Choice Questions: (i) Dido Ltd. deals in three products, and, which are neither similar nor interchangeable. At the time of closing of its account for the year 2015-16 the historical cost and net realizable value of the items of closing stock are determined as below: Items Historical Cost ( in Lakhs) Net realizable value ( in Lakhs) 65 56 40 46 28 23 What will be the value of closing stock? A. 119 Lakhs B. 125 Lakhs C. 133 Lakhs D. None of these A 119 Lakhs. Computation of value of closing stock Lower of Historical Cost and Net Realisable Value will be considered 56 40 23 Value of Closing Stock 119 (ii) M. Chandra Ltd. has provided the following information: Depreciation as per accounting records 12,00,000, Depreciation as per income tax records 30,00,000. Unamortized preliminary expenses as per income tax records 1,80,000, Tax rate 40%. There is adequate evidence of future profit sufficiency. As per AS 22 Deferred Tax Asset/ Liability to be recognized will be A. 7,20,000 (DTA) B. 6,48,000 (DTL) C. 72,000 (Net DTL) D. None of these DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 1

B 6,48,000(Net DTL). Deferred tax liability = 40% (30,00,000 12,00,000) = 7,20,000 Deferred tax asset = 40% of 1,80,000 = 72,000 Net Deferred tax liability = 6,48,000 (iii) V Ltd. acquired 2,000 equity shares of D Ltd. on April, 01,2016 for a price of 3,00,000. D Ltd. made a net profit of 80,000 during the year 2016-17. The Share Capital of D Ltd. is 2,50,000 consisting of shares of 100 each. If the share of V Ltd. in the pre-acquisition profit of D Ltd. is 56,000, the amount of Goodwill/Capital Reserve to be shown in the Consolidated Balance Sheet as on March 31, 2013 is A. 4,000 (Goodwill) B. 4,000 (Capital Reserve) C. 44,000 (Goodwill) D. 56,000 (Goodwill) C 44,000 (Goodwill). Cost of investments 3,00,000 Less: Share of capital profit 56,000 2,44,000 Face value of shares 2,00,000 Cost of control-goodwill 44,000 (iv) PRAKASH LTD. declares the following information: Exchange Rate (/US$) Purchased goods on 12.3.2016 of US $ 1,00,000 60.60 Exchange rate as on 31.3.2016 61.00 Date of actual payment is 12.4.2016 61.50 What will be the gain/loss to be booked in the financial year 2013-14? A. 90,000 (loss) B. 40,000 (loss) C. 50,000 (loss) D. 1,30,000 (loss) C 50,000 (loss). As per AS-11, exchange difference on settlement of monitory items should be transferred to Profit & Loss A/c. Here loss to be debited to Profit & Loss A/C as: (1, 00,000 x 61.50) - (1, 00,000 x 61.00) = 50,000. (v) During 2016, Avishkar Ltd. incurred costs to develop and produce a routine, low-risk computer software product, as follows: Completion of detailed program design 23,000 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 2

Cost incurred for coding and testing to establish technological feasibility 20,000 Other coding costs after establishing technological feasibility 39,000 Other testing costs after establishing technological feasibility 31,000 What amount should be capitalized as software cost? A. 43,000 B. 70,000 C. 23,000 D. 14,000 B 70,000. Costs incurred after establishing technological feasibility should be capitalized i.e. (39,000+31,000)=70,000 is to capilised and costs incurred before establishing technological feasibility is to be expensed as and when it is incurred. (vi) Miss Dumpty purchased 2,000 shares in M Ltd. at 600 per share in 2014. There was a rights issue in 2016 at one share for every two held at price of 150 per share. If Miss Dumpty subscribed to the rights, what would be carrying cost of 3,000 shares as per AS-13. A. 12,00,000 B. 13,50,000 C. 14,00,000 D. Data insufficient B 13,50,000. Cost of original holding (Purchase) (1,000 x 600) Amount paid for Rights (500 x 150) Total carrying cost of 1500 shares: = 12,00,000 = 1,50,000 13,50,000 (vii) ANKITA LTD. has three segments with their assets inclusive of Deferred Tax Assets as shown below: Segment Total Assets ( in lakh) Deferred Tax Assets ( in lakh) M N P 20 60 120 10 8 6 Reportable segments as per AS-17 are A. M, N and P B. M and N only C. M and P only D. P and N only D P and N are reportable segments. According to AS-17 "Segment Reporting", segment Assets do not include income tax assets. Therefore, the revised total assets are 176 lakh [200 lakh - (10+8+6)] Segment M holds total assets of 10 lakh (20-10) DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 3

Segment N holds total assets of 52 lakh (60-8) Segment P holds total assets of 114 lakh (120-6) Thus P and N hold more than 10% of total assets and hence P and N are reportable segments. (viii) On January 2, 2016 E Ltd. bought a trademark from M Ltd. for 20,00,000. E Ltd. retained an independent consultant, who estimated the trademark's remaining life to be 20 years. Its unamortised cost on accounting records was 17,60,000. E Ltd. decided to amortize the trademark over the maximum period allowed. In E Ltd. December 31, 2016 balance sheet, what amount should be reported as expenses to be amortised this regard? A. 17,60,000 B. 88,000 C. 1,00,000 D. 2,00,000. D 2,00,000. As per AS-26 intangible assets should be measured initially at cost therefore, E Ltd. should amortize the trademark at its cost of 20,00,000. The unamortised cost on the seller's books (17,60,000) is irrelevant to the buyer. Although the trademark has a remaining useful life of 20 years, intangible assets are generally amortized over a maximum period of 10 years per AS-26. Therefore, the 2016 amortization expense and accumulated amortization is 2,00,000 ( 20,00,000 10 years). (ix) A&B Ltd. obtained a Loan from a bank for 240 lakhs on 30.04.2014. It was utilized for : Construction of a shed 120 lakhs, Purchase of a machinery 80 lakhs, Working Capital 40 lakhs, Construction of shed was completed in March 2016. The machinery was installed on the same date. Delivery truck was not received. Total interest charged by the bank for the year ended 31.03.2016 was 36 lakhs. As per AS 16, Interest to be debited to Profit & Loss Account will be : A. 36 lakhs B. 18 lakhs C. 9 lakhs D. None of these B 18 lakhs Qualifying Asset as per AS-16 = 120 lakhs (construction of a shed) Borrowing cost to be capitalized = 36 120/240 = 18 lakhs Interest to be debited to Profit or Loss Account = (36 18) lakhs = 18 lakhs (x) Super Profit of ABC Ltd. (Computed) : 18,00,000 Normal rate of return : 12% Present value of annuity of 1 for 4 years @ 12% : 3.0374 Vathe of goodwill is A. 54,67,320 B. 2,16,000 C. 18,00,000 D. 5,92,612 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 4

A 54,67,320 Value of goodwill = Super profit P.V of Annuity of 1for 4 years @ 12% = 18,00,000 3.0374 = 54,67,320. (xi) MR Ltd. acquire 40% of TS Ltd. s shares on April 2, 2015, the price paid was 1,40,000. TS Ltd. s Shareholder equity shares are as follows: Equity Shares (Paid up) Share premium Retained Earning 50,000 1,50,000 50,000 2,50,000 Further TS Ltd. reported a net income of 30,000 and paid dividends of 10,000. MR Ltd. has subsidiary on 31-03-2016. Calculate the amount at which the investment in TS Ltd. should be shown in the consolidated Balance Sheet of MR Ltd. as on 31.03.2016. A. 1,08,000 B. 40,000 C. 1,48,000 D. 1,40,000 C 1,48,000 As per AS 23 when the investor company prepares the consolidated Balance Sheet, the investment in associate i.e., TS Ltd. shall be carried by equity method and goodwill and capital reserve to be identified and disclosed. Extract of Consolidated Balance Sheet of MR Ltd. as on 31.03.2016 Investment in TS Ltd. Associates 1,08,000 Goodwill (Identified) 40,000 1,58,000 Value of the investment as per equity method 1,40,000 + 40% (30,000) 40% (10,000)=1,48,000 Goodwill Identified = (1,40,000 40% of 2,50,000) = 40,000. (xii) At the time of absorption of B Ltd. by A Ltd., trade receivable of both companies shown in their Balance Sheets were 35 Lakhs and 18 Lakhs. On that date trade payable of B Ltd. includes payable to A Ltd. 4.5 Lakhs. After absorption, the amount of trade receivables will be shown in the A Ltd.'s Balance Sheet as A. 35 Lakhs DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 5

B. 53 Lakhs C. 48.50 Lakhs D. 44 Lakhs C 48.50 Lakhs 35 Lakhs + 18 Lakhs 4.50 Lakhs = 48.50 Lakhs. (xiii) Ind AS 7 is related to (no explanation is required) A. Inventories B. Statement of Cash Flow C. Construction Contract D. Property, Plant and Equipment B Statement of Cash Flow (xiv) NUPUR LTD. has equity share capital of 30 lakhs consisting of fully paid equity shares of 10 each. Net profit for the year 2013-14 was 45 lakhs. It has also issued 27,000, 10% convertible Debentures of 50 each. Each Debenture is convertible into 5 equity shares. The applicable tax rate is 30%. Compute the diluted earnings. A. 46,35,000 B. 44,59,500 C. 45,94,500 D. 45,00,000 C 45,94,500. Interest on debenture @ 10% for the year = 27,000 50 10% = 1,35,000 Tax on interest 40,500. Diluted earnings = (45,00,000 + 1,35,000 40,500) = 45,94,500. (xv) Wealth Ltd. aquired 1,50,000 shares of Health Ltd. on August 1, 2016. The Equity Capital of Health Ltd. is 20 lakh of 10 per share. The machinery of Health Ltd. is revalued upwards by 4,00,000. The minority group interest shown in the Consolidated Balance Sheet as at March 31, 2017 was A. 6,00,000 B. 4,00,000 C. 1,00,000 D. None of A, B and C A 6,00,000 No. of shares of Health Ltd. = 20,00,000/10 = 2,00,000 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 6

Minority interest = 200000-150000 = 50,000 = 25% Profit on revaluation of Machinery = 4,00,000 Share of Minority Group of Silver Ltd. = 25% of 4,00,000 1,00,000 Equity Share Capital : (50000 10) 5,00,000 Total minority interest 6,00,000 Study Note 1 Accounting Standards 2. (a) Ind AS 1 Presentation of Financial Statement Current Assets: An entity shall classify an asset as current when: (a) it expects to realise the asset, or intends to sell or consume it, in its normal operating cycle; (b) it holds the asset primarily for the purpose of trading; (c) it expects to realise the asset within twelve months after the reporting period; or (d) the asset is cash or a cash equivalent unless the asset is restricted from being exchanged or used to settle a liability for at least twelve months after the reporting period. An entity shall classify all other assets as non-current. This Standard uses the term non-current to include tangible, intangible and financial assets of a long-term nature. It does not prohibit the use of alternative descriptions as long as the meaning is clear. The operating cycle of an entity is the time between the acquisition of assets for processing and their realisation in cash or cash equivalents. When the entity s normal operating cycle is not clearly identifiable, it is assumed to be twelve months. Current assets include assets that are sold, consumed or realised as part of the normal operating cycle even when they are not expected to be realised within twelve months after the reporting period. Current assets also include assets held primarily for the purpose of trading and the current portion of noncurrent financial assets. Question 1: An entity has placed certain deposits with varies parties. How the following should be classified in Current and Non-current Items? (a) Electricity Deposit; (b) Indirect Taxes deposit paid under dispute. (a) Electricity Deposit When the connection is not required, at all points of time Electricity Deposit is recoverable on demand. Practically, electricity Connection is required as long as the entity exists. It means from the commercial perspective an entity does not expect to realize the Assets within 12 months from the end of reporting period. Hence, Electricity Deposit should be classified as a Non-Current Asset. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 7

(b) Indirect Taxes deposit paid under dispute In this type of cases classification depend on (a) The fact of case, and (b) The expectation of the entity to realize the same within 12 months. If the Entity expects these to be realized within 12 months, it should classify these items as Current, otherwise these should be classified as Non-Current. (b) Ind AS 2 Inventories when joint products are produced or when there is a main product and a by-product and the costs of conversion of each product are not separately identifiable they are allocated between the products on a rational and consistent basis. The allocation may be based, for example, on the relative sales value of each product either at the stage in the production process when the products become separately identifiable, or at the completion of production. In case of by-products which are by their nature immaterial, then they are often measured at net realisable value and this value is deducted from the cost of the main product. Question 2: ZooZoo Ltd. Produces four joint products A,B, C and D from a joint process. It incurred 8,56,800. Allocate the Joint Costs with the following information: Particulars A B C D Quantity Produced (in 000s) 10,000 kgs 12,000 kgs 14,000 kgs 16,000 kgs Sales Price per kg 13 17 19 22 Stock Quantity at the end of year 1,625 kgs 400 kgs Nil 1,550 kgs Also determine the value of Closing Stock in respect of the above products. As per Ind AS 2, costs of Joint Products should be apportioned on a rational and consistent basis. The Sales Value at Split Off Point may be used for apportionment in the given case. Particulars A B C D 1. Production Quantity 10,000 kg 12,000 kg 14,000 kg 16,000 kg 2. Sale price per kg 13 17 19 22 3. Total Sale Vale (1 2) 1,30,000 2,04,000 2,66,000 3,52,000 4. Joint Costs apportioned (based on 1,17,000 1,83,600 2,39,400 3,16,800 Sale Value) (bases on 3) 5. Average Joint Costs per kg (4 1) 11.70 15.30 17.10 19.80 6. Closing Stock Quantity (given) 1,625 kg 400 kg Nil 1,550 kg 7. Value of Closing Stock (5 6) 12,675 4,080 Nil 20,460 Note: It is presumed that the NRV of the products as at the Balance Sheet date, are higher than the respective costs. (c) Ind AS 7 Statement of Cash Flows Cash comprises cash on hand and demand deposits. Cash equivalents are short-term, highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value. Cash flows are inflows and outflows of cash and cash equivalents. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 8

Operating activities are the principal revenue-producing activities of the entity and other activities that are not investing or financing activities. Investing activities are the acquisition and disposal of long-term assets and other investments not included in cash equivalents. Financing activities are activities that result in changes in the size and composition of the contributed equity and borrowings of the entity. Question 3: An entity has Opening Bank Balance in Foreign Currency aggregating to USD 200 (equivalent to 14,000). The Entity also reported a Profit before Tax which included 200 on account of Exchange Gain on the Bank Balance in Foreign Currency. What would be the closing Cash and Cash Equivalents as per the Balance Sheet (assuming no other transaction)? Particulars A. Cash Flows from Operating Activities Net Profit before taxation 200 Adjustments for: Unrealised Exchange Gain (200) NIL B. Cash Flows from Investing Activities NIL C. Cash Flows from Financing Activities NIL D. Net increase/(decrease) in Cash & Cash Equivalents NIL (A+B+C) E. Cash & Cash Equivalents at the beginning of the period 14,000 F. Cash & Cash Equivalents at the end of the period (D+E) 14,000 Particulars Cash and Cash Equivalents as per Statement of Cash Flows 14,000 Add: Unrealised Gain on Cash and Cash Equivalents 200 Cash and Cash Equivalents as per the Balance Sheet 14,200 (d) Ind AS 10 Events after the Reporting Period An entity shall not adjust the amounts recognised in its financial statements to reflect nonadjusting events after the reporting period. An example of a non-adjusting event after the reporting period is a decline in fair value of investments between the end of the reporting period and the date when the financial statements are approved for issue. The decline in fair value does not normally relate to the condition of the investments at the end of the reporting period, but reflects circumstances that have arisen subsequently. Therefore, an entity does not adjust the amounts recognised in its financial statements for the investments. Similarly, the entity does not update the amounts disclosed for the investments as at the end of the reporting period, although it may need to give additional disclosure. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 9

Question 4: As at 31 st March, Cost of Investments is 1,50,000. (Market Value 1,80,000) Its value declines to 80,000 on 25 th April. How should the entity consider the above in its Financial Statements? Decline in fair value of investments does not normally relate to the condition of the Investments at the end of the reporting period, but reflects circumstances that have arisen subsequently. So, an entity does not (a) Adjust the amounts recognized in its Financial Statements for the Investments, or (b) Update the amounts disclosed for the investments as at the end of the reporting period. The entity may need to give Additional Disclosure. 3. (a) Amrita Ltd. sold goods for 180 lakhs to Malika Ltd. During financial year ended 31.03.2016. The Managing Director of Amrita Ltd. Own 100% of Malika Ltd. The sales were made to Malika Ltd. at normal selling prices followed by Amrita Ltd. The Chief Accountant of Amrita Ltd. contends that these sales need not require a different treatment from the other sales made by the company and hence no disclosure is necessary as per accounting standard. Is the Chief Accountant correct? No, the Chief Accountant is not correct. As per AS 18 Related Party Disclosure, the name of related party relationship, the nature of transaction has to be disclosed irrespective of the fact that the sale were made at normal selling price or arms length price. In this case, Amrita Ltd. Sold goods for 180 lakhs to Malika Ltd. During the year ended 31.03.2016 as the transaction falls under related party transaction, the disclosure is necessary as per AS-18, in spite of the fact that the sales were made at normal selling price. (b) Raw material was purchased at 150 per kg. Price of raw material is on the decline. The finished goods in which the raw material is incorporated are expected to be sold at below cost. 10,000 kgs. of raw material is in stock at the year end. Replacement cost is 120 per kg. How will you value the inventory? As per AS 2 on valuation of inventories, material and other supplies held for use in the production of inventories are not written down below cost if the finished products in which they will be incorporated are expected to be sold at or above cost. However, when there has been a decline in the price of materials and it is estimated that the cost of the finished product will exceed net realizable value, the materials are written down to net realizable value. In such case, the replacement cost of the material may be the best available measure of their net realizable value. (c) At the end of the financial year ending on 31st December, 2016, a company finds that there are twenty law suits outstanding which have not been settled till the date of approval of accounts by the Board of Directors. The possible outcome as estimated by the Board is as follows: DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 10

Probability Loss () In respect of five cases (Win) 100% Next ten cases (Win) 60% Lose (Low damages) 30% 1,20,000 Lose (High damages) 10% 2,00,000 Remaining five cases Win 50% Lose (Low damages) 30% 1,00,000 Lose (High damages) 20% 2,10,000 Outcome of each case is to be taken as a separate entity. Ascertain the amount of contingent loss and the accounting treatment in respect thereof. According to AS 29 Provisions, Contingent Liabilities and Contingent Assets, contingent liability should be disclosed in the financial statements if following conditions are satisfied: (i) There is a present obligation arising out of past events but not recognized as provision. (ii) It is not probable that an outflow of resources embodying economic benefits will be required to settle the obligation. (iii) The possibility of an outflow of resources embodying economic benefits is also remote. (iv) The amount of the obligation cannot be measured with sufficient reliability to be recognized as provision. In this case, the probability of winning of first five cases is 100% and hence, question of providing for contingent loss does not arise. The probability of winning of next ten cases is 60% and for remaining five cases is 50%. As per AS 29, we make a provision if the loss is probable. As the loss does not appear to be probable and the possibility of an outflow of resources embodying economic benefits is not remote rather there is reasonable possibility of loss, therefore disclosure by way of note should be made. For the purpose of the disclosure of contingent liability by way of note, amount may be calculated as under: Expected loss in next ten cases = 30% of 1,20,000 + 10% of 2,00,000 = 36,000 + 20,000 = 56,000 Expected loss in remaining five cases = 30% of 1,00,000 + 20% of 2,10,000 = 30,000 + 42,000 = 72,000 To disclose contingent liability on the basis of maximum loss will be highly unrealistic. Therefore, the better approach will be to disclose the overall expected loss of 9,20,000 ( 56,000 10 + 72,000 5) as contingent liability. 4. (a) Venus Ltd. has an asset, which is carried in the Balance Sheet on 31.3.2015 at 1,000 lakhs. As at that date the value in use is 800 lakhs and the net selling price is 750 lakhs. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 11

From the above data: (i) Calculate impairment loss. (ii) Give journal entries for adjustment of impairment loss. (iii) Show, how impairment loss will be shown in the Balance Sheet. (i) Impairment loss is the amount by which the carrying amount of an asset exceeds its recoverable amount. Thus, Impairment loss = Carrying amount Recoverable amount* = 1000 lakhs 800 lakhs = 200 lakhs *Recoverable amount is higher of asset s net selling price 750 lakhs and its value in use 800 lakhs. Recoverable amount = 800 lakhs Journals (ii) Particulars Debit Amount ( in lakhs) (a) Impairment loss A/c Dr. 200 To Asset A/c (Being the entry for accounting impairment loss) (b) Profit and loss A/c Dr. 200 To Impairment loss A/c (Being the entry to transfer impairment loss to profit and loss account) Credit Amount ( in lakhs) 200 200 (iii) Balance Sheet of Venus Ltd. as on 31.3.2014 Asset less depreciation Less: Impairment loss in lakhs 1000 200 800 (b) A company entered into an agreement to sell its immovable property included in the Balance Sheet at 10 lakhs to another company for 40 lakhs. The agreement to sell was concluded on 31.01.2016 and the sale deed was registered on 30.04.2016. How this will be treated in Balance Sheet as on 31.03.2016. As per AS 4 Assets and liabilities should be adjusted for events occurring after the balance sheet date which provide additional evidence to assist the estimation of amounts relating to conditions existing at the balance sheet date. In the present case sale of immovable property was concluded before approval by the Board. This is clearly an event occurring after the balance sheet date. Agreement to sell was entered into before the balance sheet date. Registration of the sale deed simply provides additional information relating to the DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 12

conditions existing at the balance sheet date. So adjustments to assets are necessary and Asset will be derecognized in the Balance Sheet as on 31.03.2016. 5. (a) State how you will deal with the following matter in the accounts of MCQ Ltd. for the year ended 31 st March 2016 with reference to Accounting Standard: The company finds that the stock sheets of 31.03.2015 did not include two pages containing details of inventory worth 21.75 lakhs. As per AS 5 an item of expenses or income arises in current period as a result of omission or commission in the preparation of financial statements of one or more prior period is prior period item. In this case stock sheet of 31.03.2015 did not include two pages containing details of inventory worth 21.75 lakhs which is the omission and this omission was detected in current period i.e. 31.03.2016. Therefore, it is a prior period item, Entry to be passed is as under: Opening inventory A/c Dr. 21.75 To, Prior Period Income A/c 21.75 (b) Aveer Ltd. wants to re-classify its Investment in accordance with AS-13.Decide on the treatment to be given in each of the following cases: (i) A portion of Current Investments purchased for 40 lakhs to be reclassified as long-term Investments, as the company has decided to retain them. The market value as on the date of Balance Sheet was 50 lakhs. (ii) Another portion of Current Investments purchased for 30 lakhs has to be reclassified as Long-term Investments. The market value of these investments as on the date of Balance Sheet was 13 lakhs. (iii) Certain Long-term Investments no longer considered for holding purposes have to be reclassified as Current Investments. The original cost of theses was 36 lakhs but they had been written down to 24 lakhs to recognize permanent decline as per AS 13. As per AS 13 Accounting for Investments where investments are reclassified from current to long term, transfers are made at the lower of cost and fair value at the date of transfer. In the first case, the market value of the investment is 50 lakhs, which is higher than its cost 40 lakhs. Therefore, the transfer to long term investments should be carried at cost 40 lakhs. In the second case, the market value of the investment is 13 lakhs, which is lower than its cost 30 lakhs. Therefore, the transfer to long term investments should be carried in the books at the market value 13 lakhs. The loss of 17 lakhs should be charged to profit and loss account. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 13

Where long-term investments are re-classified as current investments, transfers are made at the lower of cost and carrying amount at the date of transfer. In the third case, the book value of the investments is 24 lakhs, which is lower than its cost 36 lakhs. Here, the transfer should be at carrying amount and hence this reclassified current investment should be carried at 24 lakhs. 6. (a) Mitra Ltd. imported a machine on 04.01.2009 for Euros 12,000, on deferred payment basis, payment in six equal annual instilments at every financial year end, commencing from 31.03.2009 onwards. Use AS 11 provisions and determine the exchange differences carrying amounts of the liability as the end of each financial year, if the following exchange rates are given. One Euro equals Indian Rupees on 04.01.2009 31.03.2009 31.03.2010 31.03.2011 31.03.2012 31.03.2013 31.03.2014 50.4872 45.5208 41.8463 41.0175 42.6400 51.4400 53.1000 A. Computation of Carrying Amounts of Liability Financial Year ending EURO Amount due Closing Rate Carrying Amount in 31 st March 2009 10,000 45.5208 4,52,208 31 st March 2010 8,000 41.8463 3,34,770 31 st March 2011 6,000 41.0175 2.46,105 31 st March 2012 4,000 42.6400 1,70,560 31 st March 2013 2,000 51.4400 1,02,880 31 st March 2014 Nil 53.1000 Nil B. Computation of Exchange Differences Financial Year ending Due to settlement Due to Reporting 31 st March 2009 2,000 (50.4872 45.5208) = 9,933 Gain 10,000 (50.4872-45.5208) = 49,664 Gain 31 st March 2010 2,000 (45.5208 41.8463) = 7,349 Gain 8,000 (45.5208 41.8463) = 29,396 Gain 31 st March 2011 2,000 (41.8463 41.0175) = 1,658 Gain 6,000 (41.8463 41.0175) = 4,973 Gain 31 st March 2012 2,000 (41.0175 42.6400) = 3,245 Loss 4,000 (41.0175 42.6400) = 6,490 Loss 31 st March 2013 2,000 (42.6400 51.4400) = 17,600 Loss 2,000 (42.6400 51.4400) = 17,600 Loss 31 st March 2014 2,000 (51.4400 53.1000) = 3,320 Loss Nil (b) XYZ Ltd. purchased goods on credit from ABC Ltd. for 250 Crores for export. The export order was cancelled. XYZ Ltd. decided to sell the same goods in the local market with a price discount. ABC Ltd. was requested to offer a price discount of 15 %. The directors of ABC Ltd. want to adjust the sales figure to the extent of the discount requested by XYZ Ltd. Comment. As per AS 9 trade discounts and volume rebates are not encompassed within the definition of revenue. Trade discounts and volume rebates given should be deducted in determining the revenue. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 14

However, the price discount of 15 % in the instant case, is not the discount given during the ordinary course of the trade. Hence, it cannot be treated in the nature of discount eligible for deduction from sales price, the better alternative is to treat the amount as bad debt, therefore the contentions of directors of XYZ Ltd. are not correct. 7. Prasad Ltd. had the following borrowing during a year in respect of capital expansion. Plant Cost of Asset Remarks Plant A 100 Lakhs No specific Borrowings Plant B 125 Lakhs Bank loan of 65 Lakhs at 10% Plant C 175 Lakhs 9% Debenture of 125 Lakhs were issued In addition to the specific borrowings stated above, the Company had obtained term loans from two banks (i) 100 lakhs at 10% from Corporation Bank and (ii) 110 lakhs at 11.5% from State Bank of India, to meet its capital expansion requirements. Determine the borrowing costs to be capitalized in each of the above plants, as per AS-16. Answer : A. Computation of Actual Borrowing Costs incurred during the year: Source Loan Amount in Lakhs Interest Rate Interest Amount in Lakhs Bank Loan 65.00 10% 6.50 9% Debentures 125.00 9% 11.25 Term Loan from Corporation Bank 100.00 10% 10.00 Term Loan from State Bank of 110.00 11.5% 12.65 India Total 400.00 40.40 Specific Borrowing included in above 190.00 17.75 B. Weighted Average Capitalization Rate for General Borrowings: 40.40 17.75 = = 22.65 210 10.79% TotalBorrow ing- Specific Borrow ing 400 190 C. Capitalization of Borrowing Costs under AS-16 will be as under: TotalInterest- InterestonSpecific Borrow ing = Plant Borrowing Loan Amount in lakhs Interest rate Interest amount in lakhs Cost of Asset in Lakhs in Lakhs A General 100 10.79% 10.79 110.79 B Specific 65 10.00% 6.50 71.50 General 60 10.79% 6.47 66.47 137.97 C Specific 125 9.00% 11.25 136.25 General 50 10.79% 5.39 55.39 191.64 Total 400 40.40 440.40 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 15

Note: Amount of borrowing costs capitalized should not exceed the actual interest cost. 8. (a) Assume a 2,50,000 contract that requires 3 years to complete and incurs a total cost of 2,02,500. The following data pertain to the construction period: Answer : Year I Year II Year III Cumulative costs incurred to date 75,000 1,80,000 2,02,500 Estimated cost yet to be incurred at year 1,50,000 20,000 - end Progressive billing made during the year 50,000 1,85,000 15,000 Collection of billings 37,500 1,50,000 62,500 The firm seeks your advice and assistance in the presentation of accounts keeping in view the requirements of AS 7. Particulars Year I Year II Year III Initial amount of Revenue agreed in 2,50,000 2,50,000 2,50,000 contract Variation - - - Total Contract Revenue (A) 2,50,000 2,50,000 2,50,000 Contract Cost Incurred 75,000 1,80,000 2,02,500 Contract cost yet to be incurred to 1,50,000 20,000 - complete Total Estimated Contract Cost (B) 2,25,000 2,00,000 2,02,500 Estimated Profit (A-B) 25,000 50,000 47,500 75,000 1,80,000 2,02,500 Stage of Completion 100; 100; 100 2,25,000 2,00,000 2,02,500 =33⅓% =90% =100% Revenue, Expense and Profit recognized in Profit and Loss Statement Year I Upto the reporting date Recognised in Prior Year Recognised in Current Year Revenue (2,50,000 33⅓%) 83,333-83,333 Cost incurred 75,000-75,000 Profits 8,333-8,333 Year II Revenue (2,50,000 90%) 2,25,000 83,333 1,41,667 Cost incurred 1,80,000 75,000 1,05,000 Profits 45,000 8,333 36,667 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 16

Year III Contract Revenue Earned 2,50,000 2,25,000 25,000 Cost incurred 2,02,500 1,80,000 22,500 47,500 45,000 2,500 Contract Disclosure (AS-7) Year I Year II Year III 1. Contract revenue recognised 83,333 2,25,000 2,50,000 2. Contract expenses recognised 75,000 1,80,000 2,02,500 3. Recognised Profit (Loss) 8,333 45,000 47,500 4. Contract cost incurred 75,000 1,80,000 2,02,500 5. Contract cost that relates to future NIL NIL NIL activity recognised as an asset 6. Progress Billing 50,000 2,35,000 2,50,000 7. Unbilled contract revenue 33,333 NIL NIL 8. Advances 37,500 1,50,000 62,500 9. Contract cost incurred and recognised Profit (Less recognised Loss) 83,333 2,25,000 2,50,000 10. Gross amount due from customer 33,333 NIL NIL 11. Gross amount due to customer NIL 10,000 NIL 12. Retention 12,500 47,500 NIL (b) Best Ltd. has initiated a lease for three years in respect of an equipment costing 1,50,000 with expected useful life of 4 years. The asset would revert to Best Limited under the lease agreement. The other information available in respect of lease agreement is: (i) The unguaranteed residual value of the equipment after the expiry of the lease term is estimated at 20,000. (ii) The implicit rate of interest is 10%. (iii) The annual payments have been determined in such a way that the present value of the lease payment plus the residual value is equal to the cost of asset. Ascertain in the hands of Best Ltd. (i) The annual lease payment. (ii) The unearned finance income. (iii) The segregation of finance income, and also, (iv) Show how necessary items will appear in its profit and loss account and balance sheet for the various years. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 17

(i) Calculation of Annual Lease Payment Cost of the equipment 1,50,000 Unguaranteed Residual Value 20,000 PV of residual value for 3 years @ 10% ( 20,000 x 0.751) 15,020 Fair value to be recovered from Lease Payment (1,50,000 15,020) 1,34,980 PV Factor for 3 years @ 10% 2.487 Annual Lease Payment ( 1,34,980/ PV Factor for 3 years @ 10% i.e. 2.487) 54,275 (ii) Unearned Financial Income Total lease payments [ 54,275 x 3] 1,62,825 Add: Residual value 20,000 Gross Investments 1,82,825 Less: Present value of Investments ( 1,34,980 + 15,020) 1,50,000 Unearned Financial Income 32,825 (iii) Segregation of Finance Income Year Lease Rentals Finance Charges @ 10% on outstanding amount of the year Repayment Outstanding Amount 0 - - - 1,50,000 I 54,275 15,000 39,275 1,10,725 II 54,275 11,073 43,202 67,523 III 74,275 6,752 67,523 -- 1,82,825 32,825 1,50,000 (iv) Profit and Loss Account (Extracts) Credit side I Year By Finance Income 15,000 II year By Finance Income 11,073 III year By Finance Income 6,752 Balance Sheet (Extracts) Assets side I year Lease Receivable 1,50,000 Less: Amount Received 39,275 1,10,725 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 18

II year Lease Receivable 1,10,725 Less: Received 43,202 67,523 III year :Lease Amount Receivable 67,523 Less: Amount received 47,523 Residual value 20,000 NIL Study Note 2 Accounting of Business Combinations and Restructuring 9. The following are the Balance Sheets of Andrew Ltd. and Barry Ltd., as at 31.12.2017: Liabilities Andrew Ltd. Assets Share Capital Fixed assets 3,400 3,00,000 Equity shares of 10 each 3,000 Stock (pledged with secured 18,400 Loan creditors) 10,000 Preference shares of 1,000 Other Current assets 3,600 10 each Profit and Loss account 16,600 General reserve 400 Secured loans (secured against 16,000 Pledge of stocks) Unsecured loans 8,600 Current liabilities 13,000 42,000 42,000 Barry Ltd. Liabilities Assets Share Capital Fixed assets 6,800 10,00,000 Equity shares of 10 each 1,0000 Current assets 9,600 General reserve 2,800 Secured loans 8,000 Current liabilities 4,600 16,400 16,400 Both the companies go into liquidation and Charlie Ltd., is formed to take over their businesses. The following information is given: (a) All Current assets of two companies, except pledged stock are taken over by Charlie Ltd. The realizable value of all Current assets are 80% of book values in case of Andrew Ltd. and 70% for Barry Ltd. Fixed assets are taken over at book value. (b) The break up of Current liabilities is as follows: DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 19

Andrew Ltd. Barry Ltd. Statutory liabilities (including 22 lakhs in case of Andrew Ltd. in case of a claim not having been Admitted shown as contingent liability) 72,00,000 10,00,000 Liabilities to employees 30,00,000 18,00,000 The balance of Current liability is miscellaneous creditors. (c) Secured loans include 16,00,000 accrued interest in case of Barry Ltd. (d) 2,00,000 equity shares of 10 each are allotted by Charlie Ltd. at par against cash payment of entire face value to the shareholders of Andrew Ltd. and Barry Ltd. in the ratio of shares held by them in Andrew Ltd. and Barry Ltd. (e) Preference shareholders are issued Equity shares worth 2,00,000 in lieu of present holdings. (f) Secured loan creditors agree to continue the balance amount of their loans to Charlie Ltd. after adjusting value of pledged security in case of Andrew Ltd. and after waiving 50% of interest due in the case of Barry Ltd. (g) Unsecured loans are taken over by Charlie Ltd. at 25% of Loan amounts. (h) Employees are issued fully paid Equity shares in Charlie Ltd. in full settlement of their dues. (i) Statutory liabilities are taken over by Charlie Ltd. at full values and miscellaneous creditors are taken over at 80% of book value. Show the opening Balance Sheet of Charlie Ltd. Working should be part of the answer. Balance sheet of Charlie Ltd. as at 31 st December, 2017 Liabilities Assets Share Capital Goodwill (W.N.4) 9,470 Authorised Other Fixed Assets (3,400+6,800) 10,200 Shares of 10 each Current Assets (2,880+6,720) 9,600 Issued, subscribed & Paid up: Cash at Bank 2,000 7,00,000 equity shares of 10 7,000 Each, fully paid up (W.N.5) (of the above 5,00,000 shares Have been issued for consideration of than cash) Secured loans (1,280+7,200) 8,480 Unsecured Loans (25% of 8,600) 2,150 Current Liabilities (7,200 + 1,000 +4,000 + 1,440) 13,640 31,270 31,270 Working Notes: 1. Value of miscellaneous creditors taken over by Charlie Ltd. Andrew Ltd. (in 000s) Barry Ltd. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 20

Given in balance sheet 13,000 4,600 Less : Statutory liabilities 5,000 1,000 Liabilities to employees 3,000 1,800 Miscellaneous creditors 5,000 1,800 80% thereof 4,000 1,440 2. Value of total liabilities taken over by Charlie Ltd. Andrew Ltd. Barry Ltd. Current liabilities Statutory liabilities 7,200 1,000 Liabilities to employees 3,000 1,800 Miscellaneous creditors (W.N.1) 4,000 14,200 1,440 4,240 Secured loans Given in Balance sheet 16,000 8,000 Interest waived - 800 7,200 Value Stock 14,720 (80% of 184 lakhs) 1,280 Unsecured Loans (25% of 86 lakhs) 2,150-3. Assets taken over by Charlie Ltd. 17,630 11,440 Andrew Ltd. Barry Ltd. Fixed Assets (Assumed on book value basis) 3,400 6,800 Current Assets 80% and 70% respectively of book value 2,880 6,720 6,280 13,520 4. Goodwill / Capital Reserve on amalgamation Liabilities taken over (W.N. 2) 17,630 11,440 Equity shares to be issued to Preference Shareholders 200 - A 17,830 11,440 Less: total assets taken over (W.N.3) B 6,280 13,520 A-B 11,550 (2,080) Goodwill Capital Reserve Not Goodwill 9,470 5. Equity shares issued by Charlie Ltd. Number (i) For Cash 200000 For consideration other than cash DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 21

(ii) In Discharge of Liabilities to Employees 4,80,000 (iii) To Preference shareholders 20,000 5,00,000 7,00,000 Value of shares 10 7,00,000 = 70 Lakhs 10. The Balance Sheet of X Ltd. before reconstruction is: Liabilities Assets Building at cost 12,000 7% Preference Less: Depreciation 4,00,000 shares of 50 each 6,00,000 Plant at cost 7,500 Equity shares of 100 Less: Depreciation 2,68,000 each 7,50,000 Trade Marks and Goodwill at Cost 3,18,000 (Note : Preference dividend is Stock 4,00,000 in arrear for five years) Debtors 3,28,000 Loan 5,73,000 Preliminary expenses 11,000 Sundry creditors 2,07,000 Profit and Loss A/c 4,40,000 Other liabilities 35,000 Total 21,65,000 Total 21,65,000 Note: Loan is assumed to be of less than 12 months, hence treated as short term borrowings (ignoring interest) The Company is now earning profits short of working capital and a scheme of reconstruction has been approved by both classes of shareholders. A summary of the scheme is as follows: a. The Equity Shareholders have agreed that their 100 shares should be reduced to 5 by cancellation of 95 per share. They have also agreed to subscribe in each for the six new Equity Shares of 5 each for two Equity Share held. b. The Preference Shareholders have agreed to cancel the arrears of dividends and to accept for each 50 share, 4 new 5 per cent Preference Shares of 10 each, plus 3 new Equity Shares of 5 each, all credited as fully paid. c. Lenders to the Company of 1,50,000 have agreed to convert their loan into share and for this purpose they will be allotted 12,000 new preference shares of 10 each and 6,000 new equity share of 5 each. d. The Directors have agreed to subscribe in cash for 20,000, new Equity Shares of 5 each in addition to any shares to be subscribed by them under (a) above. e. Of the cash received by the issue of new shares, 2,00,000 is to be used to reduce the loan due by the Company. f. The equity Share capital cancelled is to be applied: i. to write off the preliminary expenses; DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 22

ii. to write off the debit balance in the Profit and Loss A/c ; and iii. to write off 35,000 from the value of Plant. Any balance remaining is to be used to write down the value of Trade Marks and Goodwill. Show by journal entries how the financial books are affected by the scheme and prepare the balance sheet of company after reconstruction. The nominal capital as reduced is to be increased to the old figures of 6,50,000 for Preference capital and 7,50,000 for Equity capital. Though in the question the balance sheet is not prepared as per Schedule III the answer should be as per Schedule III. Solution : Particulars Debit Credit 1. Reduction of Equity capital Equity Share capital A/c (Face Value 100) Dr.7,50,000 To Equity Share capital (Face value 5) A/c 37,500 To Reconstruction A/c 7,12,500 2. Right issue : (7,500 3 = 22,500 Shares) (a) Bank A/c Dr.1,12,500 To Equity Share Application A/c 1,12,500 (b) Equity Share Application A/c Dr.1,12,500 To Equity Share Capital A/c 1,12,500 3. Cancellation of arrears of preference dividend NO ENTRY (as it was not provided in the Books of Accounts) Note : (a) On cancellation, it ceases to be a contingent liability and hence no further disclosure (b) Preference shareholders have to forego voting rights presently enjoyed at par with equity share holders 4. Conversion of preference shares 7% Preference Share Capital A/c Dr.6,00,000 Reconstruction A/c (balancing figure) Dr.60,000 To 5% Preference Share Capital (12,000 4 10) 4,80,000 To Equity Share Capital (12,000 3 5) 1,80,000 5. Conversion of Loan Loan A/c Dr.1,50,000 To 5% Preference Share Capital A/c 1,20,000 To Equity Share Capital A/c 30,000 6. Subscription by directors: (a) Bank A/c Dr.1,00,000 To Equity Share Application A/c 1,00,000 (b) Equity Share Application A/c Dr.1,00,000 To Equity Share Capital A/c 1,00,000 7. Repayment of loan Loan A/c Dr.2,00,000 To Bank 2,00,000 8. Utilisation of reconstruction surplus Reconstruction A/c Dr.6,52,500 To Preliminary Expenses A/c 11,000 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 23

To Profit and Loss A/c 4,40,000 To Plant A/c 35,000 To Trademark and Goodwill A/c 1,66,500 Dr. Reconstruction Account Cr. Particulars Amount ParticularsAmount To Preference shareholders 60,000 By Equity Share capital (FV 50) 7,12,500 To Preliminary expenses 11,000 To Profit and Loss A/c 4,40,000 To Plant A/c 35,000 To Trademark and Goodwill 1,66,500 7,12,500 7,12,500 Dr. Bank Account Cr. Particulars Amount ParticularsAmount To Equity share application A/c 1,12,500 By Loan A/c 2,00,000 To Equity share application A/c 1,00,000 By Balance c/d 12, 500 2,12,500 2,12,500 Name of the Company: X Ltd. Balance Sheet as at 31st March, (after reconstruction) Ref Particulars Note Current Year Previous Year No. No. () () I. Equity and Liabilities 1 Shareholders funds (a) Share capital 1 10,60,000 (b) Reserves and surplus 2 - (c) Money received against share warrants 2 Share application money pending allotment 3 Non-current liabilities (a) Long-term borrowings (b) Deferred tax liabilities (Net) (c) Other Long term liabilities DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 24

(d) Long-term provisions 4 Current Liabilities (a) Short-term borrowings 3 2,23,000 (b) Trade payables 4 2,07,000 (c) Other current liabilities 5 35,000 (d) Short-term provisions Total 15,25,000 II. Assets 1 Non-current assets (a) Fixed assets (i) Tangible assets 6 6,33,000 (ii) Intangible assets 7 1,51,500 (iii) Capital work-in-progress (iv) Intangible assets under development (b) Non-current investments (c) Deferred tax assets (Net) (d) Long-term loans and advances (e) Other non-current assets 2 Current assets (a) Current investments (b) inventories 8 4,00,000 (c) trade receivables 9 3,28,000 (d) Cash and cash equivalents 10 12,500 (e) Short-term loans and advances (f) Other current assets Total 15,25,000 Note 1. Share Capital Current Year Previous Year Authorised Share Capital () DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 25

60,000 5% Preference Shares of 10 each 6,00,000 1,50,000 Equity shares of 5 each 7,50,000 13,50,000 Issued, subscribed and paid-up 92,000 Equity shares of 5 each 60,000 5% Preference Shares of 10 each 4,60,000 6,00,000 Total 10,60,000 FOR EQUITY SHARE :- Current Year Previous Year Nos. Amount () Nos. Amount () Opening Balance 7500 37,500.00 NIL NIL Add: Fresh Issue (Incld Bonus shares, Right shares, split shares, shares issued other than cash) 84,500.00 422,500.00 NIL NIL 92000 460,000.00 NIL NIL Less: Buy Back of shares - - - 92000 460,000.00 NIL NIL FOR 5% PREFERENCE SHARE :- Current Year Previous Year Nos. Amount () Nos. Amount () Opening Balance 60000 600,000.00 NIL NIL Add: Fresh Issue (Incld Bonus shares, Right shares, split shares, shares issued other than cash) - - NIL NIL 60000 600,000.00 NIL NIL Less: Buy Back of shares - - - - 60000 600,000.00 NIL NIL Note 2. Reserves and Surplus Current Year Previous Year Profit and Loss A/c (4,40,000) Less: Written off 4,40,000 Total 0.00 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 26

Note 3. Short term borrowings Current Year Previous Year Loan 5,73,000 Less: Reduced 3,50,000 Total 2,23,000 Note 4. Trade Payables Current Year Previous Year Sundry Creditors 2,07,000 Total 2,07,000 Note 5. Other Current Liabilities Current Year Previous Year Other Liabilities 35,000 Total 35,000 Note 6. Tangible Assets Current Year Previous Year Building at cost Less Depreciation 4,00,000 Plant at Cost Less Depreciation (2,68,000-35,000) 2,33,000 Net Block 6,33,000 Note 7. Intangible assets Current Year Previous Year Trade Mark at Goodwill at cost 3,18,000 Less: Reduction 1,66,500 Total 1,51,500 8. Inventories Current Year Previous Year Inventories 4,00,000 Total 4,00,000 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 27

9. Trade receivables Current Year Previous Year Debtors 3,28,000 Total 3,28,000 10. Cash & Cash Equivalents Current Year Previous Year Bank 12,500 Total 12500 Note: Loan is assumed to be of less than 12 months. Hence, treated as short term borrowings (ignoring Current Year Previous Year Preliminary Expenses 11,000 Less: Reduced 11,000 Total NIL 11. A Ltd. and M Ltd. decide to amalgamate and to form a new company AM Ltd. The following are their balance sheets as at 31.3.2016: A Ltd. () M Ltd. () Equity and Liabilities (1)Shareholders funds (a)share Capital ( 100) each 10,00,000 6,00,000 (b) Reserves and Surplus General Reserve 1,00,000 50,000 Investment Allowance Reserve 40,000 30,000 Non-Current Liabilities 12% Debentures (100 each) 3,00,000 1,00,000 Current Liabilities Trade payables 60,000 20,000 Total 15,00,000 8,00,000 Assets Non-current Assets Fixed Assets 7,50,000 2,00,000 Non-current investments 1,500 Shares in M 3,50,000 4,000 Shares in A 5,00,000 Current Assets 4,00,000 1,00,000 Total 15,00,000 8,00,000 DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 28

Calculate the amount of purchase consideration for A Ltd. and M Ltd. and draw up the balance sheet of AM Ltd. after considering the following: (i) (ii) (iii) Assume amalgamation is in the nature of purchase. Fixed assets of A Ltd. are to be reduced by 50,000 and that of M Ltd. are to be taken at 3,00,000. 12% debentureholders of A Ltd. and M Ltd. are discharged by AM Ltd. by issuing such number of its 15% debentures of 100 each so as to maintain the same amount of interest. (iv) Shares of AM Ltd. are of 100 each. Also show, how the investment allowance reserve will be treated in the Financial Statement assuming the Reserve will be maintained for 3 years. Calculation of Purchase consideration Value of Net Assets of A Ltd. and M Ltd. as on 31st March, 2014 A Ltd. () M Ltd. () Assets taken over: Fixed Assets Current Assets Less: Liabilities taken over: Debentures (WN) Trade payables Value of Shares of A Ltd. and M Ltd. 7,00,000 4,00,000 2,40,000 60,000 11,00,000 3,00,000 1,00,000 4,00,000 80,000 (3,00,000) 20,000 (1,00,000) 8,00,000 3,00,000 A Ltd. holds 1,500 shares in M Ltd. i.e. 1/4 th of the shares of M Ltd. The value of shares of A Ltd. is 8,00,000 plus 1/4 of the value of the shares of M Ltd. M Ltd. holds 4,000 shares in A Ltd. i.e. 2/5 th of the shares of A Ltd. Similarly, the value of shares of M Ltd. is 3,00,000 plus 2/5 of the value of shares of A Ltd. Let 'a' denote the value of shares of A Ltd. and 'm' denote the value of shares of M Ltd. then a = 8,00,000 + 1/4 m; and m = 3,00,000 + 2/5 a. Substituting the value of m, a = 8,00,000 + 1/4 (3,00,000 + 2/5 a) a =8,00,000 + 75,000 + 1/10 a 9/10 a =8,75,000 a = 9,72,222 m = 3,00,000 + 2/5 (9,72,222) m = 6,88,889 Amount of Purchase Consideration A Ltd. M Ltd. DoS, The Institute of Cost Accountants of India (Statutory Body under an Act of Parliament) Page 29